Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $219k initial cash invested.
-15.83%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$4,370
Rent
-$2,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,370
Total Expenses
$7,263
Mortgage P&I
117%
$5,120
Property Taxes
9%
$409
Home Insurance
8%
$368
HOA
5%
$231
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24851 Oak Creek Ln, Lake Forest, CA 92630 | $4,400 | 3 | 2 | 1560 | 1 mi |
25575 Orchard Rim Ln, Lake Forest, CA 92630 | $4,350 | 3 | 2 | 1638 | 0.5 mi |
91 Lavender, Lake Forest, CA 92630 | $3,200 | 3 | 2 | 1595 | 1.1 mi |
21451 Sterling Dr, Lake Forest, CA 92630 | $4,300 | 3 | 2.5 | 1564 | 0.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality